XML 51 R30.htm IDEA: XBRL DOCUMENT v3.6.0.2
Guarantor Financial Information (Tables)
9 Months Ended
Dec. 31, 2016
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Balance Sheet
CONDENSED CONSOLIDATING BALANCE SHEET
 
As of December 31, 2016
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
ASSETS
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
—

 
$
3,117

 
$
590

 
$
—

 
$
3,707

Short-term investments
—

 
2,329

 
20

 
—

 
2,349

Accounts and notes receivable, net
195

 
1

 
1,235

 
(195
)
 
1,236

Device and accessory inventory
—

 
—

 
1,296

 
—

 
1,296

Prepaid expenses and other current assets
—

 
15

 
1,969

 
—

 
1,984

Total current assets
195

 
5,462

 
5,110

 
(195
)
 
10,572

Investments in subsidiaries
18,988

 
23,932

 
—

 
(42,920
)
 
—

Property, plant and equipment, net
—

 
—

 
19,333

 
—

 
19,333

Due from consolidated affiliate
25

 
13,125

 
—

 
(13,150
)
 
—

Note receivable from consolidated affiliate
10,390

 
575

 
—

 
(10,965
)
 
—

Intangible assets
 
 
 
 
 
 
 
 
 
Goodwill
—

 
—

 
6,579

 
—

 
6,579

FCC licenses and other
—

 
—

 
40,556

 
—

 
40,556

Definite-lived intangible assets, net
—

 
—

 
3,582

 
—

 
3,582

Other assets
—

 
103

 
570

 
—

 
673

Total assets
$
29,598

 
$
43,197

 
$
75,730

 
$
(67,230
)
 
$
81,295

 
 
 
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable
$
—

 
$
—

 
$
2,894

 
$
—

 
$
2,894

Accrued expenses and other current liabilities
212

 
560

 
3,612

 
(195
)
 
4,189

Current portion of long-term debt, financing and capital lease obligations
—

 
2,583

 
3,971

 
—

 
6,554

Total current liabilities
212

 
3,143

 
10,477

 
(195
)
 
13,637

Long-term debt, financing and capital lease obligations
10,390

 
9,773

 
10,596

 
—

 
30,759

Deferred tax liabilities
—

 
—

 
14,238

 
—

 
14,238

Note payable due to consolidated affiliate
—

 
10,390

 
575

 
(10,965
)
 
—

Other liabilities
—

 
903

 
2,762

 
—

 
3,665

Due to consolidated affiliate
—

 
—

 
13,150

 
(13,150
)
 
—

Total liabilities
10,602

 
24,209

 
51,798

 
(24,310
)
 
62,299

Commitments and contingencies
 
 
 
 
 
 
 
 
 
Total stockholders' equity
18,996

 
18,988

 
23,932

 
(42,920
)
 
18,996

Total liabilities and stockholders' equity
$
29,598

 
$
43,197

 
$
75,730

 
$
(67,230
)
 
$
81,295



CONDENSED CONSOLIDATING BALANCE SHEET
 
As of March 31, 2016
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
ASSETS
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
—

 
$
2,154

 
$
487

 
$
—

 
$
2,641

Accounts and notes receivable, net
87

 
27

 
1,099

 
(114
)
 
1,099

Device and accessory inventory
—

 
—

 
1,173

 
—

 
1,173

Prepaid expenses and other current assets
—

 
12

 
1,908

 
—

 
1,920

Total current assets
87

 
2,193

 
4,667

 
(114
)
 
6,833

Investments in subsidiaries
19,783

 
23,129

 
—

 
(42,912
)
 
—

Property, plant and equipment, net
—

 
—

 
20,297

 
—

 
20,297

Due from consolidated affiliate
50

 
19,518

 
—

 
(19,568
)
 
—

Note receivable from consolidated affiliate
10,377

 
245

 
—

 
(10,622
)
 
—

Intangible assets
 
 
 
 
 
 
 
 
 
Goodwill
—

 
—

 
6,575

 
—

 
6,575

FCC licenses and other
—

 
—

 
40,073

 
—

 
40,073

Definite-lived intangible assets, net
—

 
—

 
4,469

 
—

 
4,469

Other assets
—

 
1,127

 
620

 
(1,019
)
 
728

Total assets
$
30,297

 
$
46,212

 
$
76,701

 
$
(74,235
)
 
$
78,975

 
 
 
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable
$
—

 
$
—

 
$
2,899

 
$
—

 
$
2,899

Accrued expenses and other current liabilities
137

 
531

 
3,820

 
(114
)
 
4,374

Current portion of long-term debt, financing and capital lease obligations
—

 
3,065

 
1,625

 
—

 
4,690

Total current liabilities
137

 
3,596

 
8,344

 
(114
)
 
11,963

Long-term debt, financing and capital lease obligations
10,377

 
11,495

 
8,415

 
(1,019
)
 
29,268

Deferred tax liabilities
—

 
—

 
13,959

 
—

 
13,959

Note payable due to consolidated affiliate
—

 
10,377

 
245

 
(10,622
)
 
—

Other liabilities
—

 
961

 
3,041

 
—

 
4,002

Due to consolidated affiliate
—

 
—

 
19,568

 
(19,568
)
 
—

Total liabilities
10,514

 
26,429

 
53,572

 
(31,323
)
 
59,192

Commitments and contingencies
 
 
 
 
 
 
 
 
 
Total stockholders' equity
19,783

 
19,783

 
23,129

 
(42,912
)
 
19,783

Total liabilities and stockholders' equity
$
30,297

 
$
46,212

 
$
76,701

 
$
(74,235
)
 
$
78,975

Condensed Income Statement
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE (LOSS) INCOME
 
For the Three Months Ended December 31, 2016
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Net operating revenues
$
—

 
$
—

 
$
8,549

 
$
—

 
$
8,549

Net operating expenses:
 
 
 
 
 
 
 
 
 
Cost of services (exclusive of depreciation and amortization included below)
—

 
—

 
1,925

 
—

 
1,925

Cost of products (exclusive of depreciation and amortization included below)
—

 
—

 
1,985

 
—

 
1,985

Selling, general and administrative
—

 
—

 
2,080

 
—

 
2,080

Severance and exit costs
—

 
—

 
19

 
—

 
19

Depreciation
—

 
—

 
1,837

 
—

 
1,837

Amortization
—

 
—

 
255

 
—

 
255

Other, net
—

 
—

 
137

 
—

 
137

 
—

 
—

 
8,238

 
—

 
8,238

Operating income
—

 
—

 
311

 
—

 
311

Other income (expense):
 
 
 
 
 
 
 
 
 
Interest income
198

 
43

 
4

 
(233
)
 
12

Interest expense
(198
)
 
(409
)
 
(245
)
 
233

 
(619
)
(Losses) earnings of subsidiaries
(479
)
 
(38
)
 
—

 
517

 
—

Other (expense) income, net
—

 
(75
)
 
3

 
—

 
(72
)
 
(479
)
 
(479
)
 
(238
)
 
517

 
(679
)
(Loss) income before income taxes
(479
)
 
(479
)
 
73

 
517

 
(368
)
Income tax expense
—

 
—

 
(111
)
 
—

 
(111
)
Net (loss) income
(479
)
 
(479
)
 
(38
)
 
517

 
(479
)
Other comprehensive (loss) income
(5
)
 
(5
)
 
(4
)
 
9

 
(5
)
Comprehensive (loss) income
$
(484
)
 
$
(484
)
 
$
(42
)
 
$
526

 
$
(484
)
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE (LOSS) INCOME
 
For the Three Months Ended December 31, 2015
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Net operating revenues
$
—

 
$
—

 
$
8,107

 
$
—

 
$
8,107

Net operating expenses:
 
 
 
 
 
 
 
 
 
Cost of services (exclusive of depreciation and amortization included below)
—

 
—

 
2,348

 
—

 
2,348

Cost of products (exclusive of depreciation and amortization included below)
—

 
—

 
1,589

 
—

 
1,589

Selling, general and administrative
—

 
—

 
2,129

 
—

 
2,129

Severance and exit costs
—

 
—

 
209

 
—

 
209

Depreciation
—

 
—

 
1,549

 
—

 
1,549

Amortization
—

 
—

 
316

 
—

 
316

Other, net
—

 
—

 
164

 
—

 
164

 
—

 
—

 
8,304

 
—

 
8,304

Operating loss
—

 
—

 
(197
)
 
—

 
(197
)
Other income (expense):
 
 
 
 
 
 
 
 
 
Interest income
198

 
39

 
2

 
(236
)
 
3

Interest expense
(198
)
 
(406
)
 
(178
)
 
236

 
(546
)
(Losses) earnings of subsidiaries
(838
)
 
(471
)
 
—

 
1,309

 
—

Other income, net
—

 
—

 
1

 
—

 
1

 
(838
)
 
(838
)
 
(175
)
 
1,309

 
(542
)
(Loss) income before income taxes
(838
)
 
(838
)
 
(372
)
 
1,309

 
(739
)
Income tax benefit (expense)
2

 
—

 
(99
)
 
—

 
(97
)
Net (loss) income
(836
)
 
(838
)
 
(471
)
 
1,309

 
(836
)
Other comprehensive (loss) income
(7
)
 
(7
)
 
(4
)
 
11

 
(7
)
Comprehensive (loss) income
$
(843
)
 
$
(845
)
 
$
(475
)
 
$
1,320

 
$
(843
)

CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE (LOSS) INCOME
 
For the Nine Months Ended December 31, 2016
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Net operating revenues
$
—

 
$
—

 
$
24,808

 
$
—

 
$
24,808

Net operating expenses:
 
 
 
 
 
 
 
 
 
Cost of services (exclusive of depreciation and amortization included below)
—

 
—

 
6,125

 
—

 
6,125

Cost of products (exclusive of depreciation and amortization included below)
—

 
—

 
5,097

 
—

 
5,097

Selling, general and administrative
—

 
—

 
5,992

 
—

 
5,992

Severance and exit costs
—

 
—

 
30

 
—

 
30

Depreciation
—

 
—

 
5,227

 
—

 
5,227

Amortization
—

 
—

 
813

 
—

 
813

Other, net
—

 
—

 
230

 
—

 
230

 
—

 
—

 
23,514

 
—

 
23,514

Operating income
—

 
—

 
1,294

 
—

 
1,294

Other income (expense):
 
 
 
 
 
 
 
 
 
Interest income
593

 
105

 
13

 
(674
)
 
37

Interest expense
(593
)
 
(1,271
)
 
(674
)
 
674

 
(1,864
)
(Losses) earnings of subsidiaries
(923
)
 
320

 
—

 
603

 
—

Other expense, net
—

 
(77
)
 
(27
)
 
—

 
(104
)
 
(923
)
 
(923
)
 
(688
)
 
603

 
(1,931
)
(Loss) income before income taxes
(923
)
 
(923
)
 
606

 
603

 
(637
)
Income tax expense
—

 
—

 
(286
)
 
—

 
(286
)
Net (loss) income
(923
)
 
(923
)
 
320

 
603

 
(923
)
Other comprehensive income (loss)
2

 
2

 
3

 
(5
)
 
2

Comprehensive (loss) income
$
(921
)
 
$
(921
)
 
$
323

 
$
598

 
$
(921
)


CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE (LOSS) INCOME
 
For the Nine Months Ended December 31, 2015
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Net operating revenues
$
—

 
$
—

 
$
24,109

 
$
—

 
$
24,109

Net operating expenses:
 
 
 
 
 
 
 
 
 
Cost of services (exclusive of depreciation and amortization included below)
—

 
—

 
7,194

 
—

 
7,194

Cost of products (exclusive of depreciation and amortization included below)
—

 
—

 
4,244

 
—

 
4,244

Selling, general and administrative
—

 
—

 
6,540

 
—

 
6,540

Severance and exit costs
—

 
—

 
247

 
—

 
247

Depreciation
—

 
—

 
4,202

 
—

 
4,202

Amortization
—

 
—

 
994

 
—

 
994

Other, net
—

 
—

 
386

 
—

 
386

 
—

 
—

 
23,807

 
—

 
23,807

Operating income
—

 
—

 
302

 
—

 
302

Other income (expense):
 
 
 
 
 
 
 
 
 
Interest income
593

 
118

 
3

 
(707
)
 
7

Interest expense
(593
)
 
(1,220
)
 
(524
)
 
707

 
(1,630
)
(Losses) earnings of subsidiaries
(1,443
)
 
(341
)
 
—

 
1,784

 
—

Other income, net
—

 
—

 
6

 
—

 
6

 
(1,443
)
 
(1,443
)
 
(515
)
 
1,784

 
(1,617
)
(Loss) income before income taxes
(1,443
)
 
(1,443
)
 
(213
)
 
1,784

 
(1,315
)
Income tax benefit (expense)
2

 
—

 
(128
)
 
—

 
(126
)
Net (loss) income
(1,441
)
 
(1,443
)
 
(341
)
 
1,784

 
(1,441
)
Other comprehensive (loss) income
(11
)
 
(11
)
 
(6
)
 
17

 
(11
)
Comprehensive (loss) income
$
(1,452
)
 
$
(1,454
)
 
$
(347
)
 
$
1,801

 
$
(1,452
)


Condensed Cash Flow Statement
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
 
For the Nine Months Ended December 31, 2016
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by operating activities
$
—

 
$
(1,168
)
 
$
4,186

 
$
(118
)
 
$
2,900

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Capital expenditures - network and other
—

 
—

 
(1,421
)
 
—

 
(1,421
)
Capital expenditures - leased devices
—

 
—

 
(1,530
)
 
—

 
(1,530
)
Expenditures relating to FCC licenses
—

 
—

 
(46
)
 
—

 
(46
)
Proceeds from sales and maturities of short-term investments
—

 
2,614

 
35

 
—

 
2,649

Purchases of short-term investments
—

 
(4,943
)
 
(55
)
 
—

 
(4,998
)
Change in amounts due from/due to consolidated affiliates
—

 
6,865

 
—

 
(6,865
)
 
—

Proceeds from sales of assets and FCC licenses
—

 
—

 
126

 
—

 
126

Intercompany note advance to consolidated affiliate
—

 
(392
)
 
—

 
392

 
—

Proceeds from intercompany note advance to consolidated affiliate
—

 
62

 
—

 
(62
)
 
—

Other, net
—

 
—

 
26

 
—

 
26

Net cash provided by (used in) investing activities
—

 
4,206

 
(2,865
)
 
(6,535
)
 
(5,194
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from debt and financings
—

 
—

 
6,830

 
—

 
6,830

Repayments of debt, financing and capital lease obligations
—

 
(2,000
)
 
(1,266
)
 
—

 
(3,266
)
Debt financing costs
—

 
(110
)
 
(162
)
 
—

 
(272
)
Intercompany dividends paid to parent
—

 
—

 
(118
)
 
118

 
—

Change in amounts due from/due to consolidated affiliates
—

 
—

 
(6,865
)
 
6,865

 
—

Intercompany note advance from parent
—

 
—

 
392

 
(392
)
 
—

Repayments of intercompany note advance from parent
—

 
—

 
(62
)
 
62

 
—

Other, net
—

 
35

 
33

 
—

 
68

Net cash (used in) provided by financing activities
—

 
(2,075
)
 
(1,218
)
 
6,653

 
3,360

Net increase in cash and cash equivalents
—

 
963

 
103

 
—

 
1,066

Cash and cash equivalents, beginning of period
—

 
2,154

 
487

 
—

 
2,641

Cash and cash equivalents, end of period
$
—

 
$
3,117

 
$
590

 
$
—

 
$
3,707

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
 
For the Nine Months Ended December 31, 2015
 
Parent/Issuer
 
Subsidiary Guarantor
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by operating activities
$
—

 
$
(1,029
)
 
$
3,800

 
$
(168
)
 
$
2,603

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Capital expenditures - network and other
—

 
—

 
(3,958
)
 
—

 
(3,958
)
Capital expenditures - leased devices
—

 
—

 
(1,724
)
 
—

 
(1,724
)
Expenditures relating to FCC licenses
—

 
—

 
(75
)
 
—

 
(75
)
Proceeds from sales and maturities of short-term investments
—

 
317

 
60

 
—

 
377

Purchases of short-term investments
—

 
(197
)
 
(55
)
 
—

 
(252
)
Change in amounts due from/due to consolidated affiliates
1

 
(568
)
 
—

 
567

 
—

Proceeds from sales of assets and FCC licenses
—

 
—

 
36

 
—

 
36

Proceeds from sale-leaseback transaction
—

 
—

 
1,136

 
—

 
1,136

Intercompany note advance to consolidated affiliate
—

 
(159
)
 
—

 
159

 
—

Proceeds from intercompany note advance to consolidated affiliate
—

 
54

 
—

 
(54
)
 
—

Other, net
—

 
—

 
(25
)
 
—

 
(25
)
Net cash provided by (used in) investing activities
1

 
(553
)
 
(4,605
)
 
672

 
(4,485
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from debt and financings
—

 
250

 
505

 
—

 
755

Repayments of debt, financing and capital lease obligations
—

 
(500
)
 
(227
)
 
—

 
(727
)
Debt financing costs
(1
)
 
—

 
—

 
—

 
(1
)
Intercompany dividends paid to parent
—

 
—

 
(168
)
 
168

 
—

Change in amounts due from/due to consolidated affiliates
—

 
—

 
567

 
(567
)
 
—

Intercompany note advance from parent
—

 
—

 
159

 
(159
)
 
—

Repayments of intercompany not advance from parent
—

 
—

 
(54
)
 
54

 
—

Other, net
—

 
10

 
10

 
—

 
20

Net cash (used in) provided by financing activities
(1
)
 
(240
)
 
792

 
(504
)
 
47

Net decrease in cash and cash equivalents
—

 
(1,822
)
 
(13
)
 
—

 
(1,835
)
Cash and cash equivalents, beginning of period
—

 
3,492

 
518

 
—

 
4,010

Cash and cash equivalents, end of period
$
—

 
$
1,670

 
$
505

 
$
—

 
$
2,175